[RAPID] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 139.25%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 31,331 32,506 30,801 28,462 28,792 25,924 26,945 10.56%
PBT 7,145 7,198 6,989 7,280 4,094 4,110 4,903 28.50%
Tax -1,583 -1,802 -1,801 -2,081 -1,921 -1,844 -1,908 -11.69%
NP 5,562 5,396 5,188 5,199 2,173 2,266 2,995 51.02%
-
NP to SH 5,562 5,396 5,188 5,199 2,173 2,266 2,995 51.02%
-
Tax Rate 22.16% 25.03% 25.77% 28.59% 46.92% 44.87% 38.91% -
Total Cost 25,769 27,110 25,613 23,263 26,619 23,658 23,950 4.99%
-
Net Worth 156,937 155,862 155,862 155,862 147,262 147,262 147,262 4.32%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 156,937 155,862 155,862 155,862 147,262 147,262 147,262 4.32%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.75% 16.60% 16.84% 18.27% 7.55% 8.74% 11.12% -
ROE 3.54% 3.46% 3.33% 3.34% 1.48% 1.54% 2.03% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.15 30.24 28.65 26.48 26.79 24.12 25.07 10.56%
EPS 5.17 5.02 4.83 4.84 2.02 2.11 2.79 50.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.45 1.45 1.37 1.37 1.37 4.32%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.31 30.41 28.81 26.62 26.93 24.25 25.21 10.55%
EPS 5.20 5.05 4.85 4.86 2.03 2.12 2.80 51.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4681 1.458 1.458 1.458 1.3776 1.3776 1.3776 4.32%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 8.52 7.95 7.51 6.60 5.37 5.69 5.70 -
P/RPS 29.23 26.29 26.21 24.93 20.05 23.59 22.74 18.20%
P/EPS 164.66 158.37 155.60 136.46 265.64 269.91 204.57 -13.45%
EY 0.61 0.63 0.64 0.73 0.38 0.37 0.49 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.84 5.48 5.18 4.55 3.92 4.15 4.16 25.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 24/08/21 24/05/21 25/02/21 24/11/20 25/08/20 15/06/20 -
Price 9.98 8.38 7.98 7.40 6.45 5.85 5.70 -
P/RPS 34.24 27.71 27.85 27.95 24.08 24.26 22.74 31.33%
P/EPS 192.87 166.93 165.34 153.00 319.06 277.50 204.57 -3.84%
EY 0.52 0.60 0.60 0.65 0.31 0.36 0.49 4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.84 5.78 5.50 5.10 4.71 4.27 4.16 39.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment